1584 Hawk View Drive
1 / 20

1584 Hawk View Drive

Ctop 80%

Encinitas, CA 92024Neighborhood: Leucadia

$1,965,000
NEW — 0d
STR: check · no permits on this tract · TOT 10%

5 licensed short-term rentals within ½ mile (2 whole home), from the cities' license and permit lists of Nov 11, 2026.

None of the 153 homes on this home's recorded tract holds a short-term rental permit, so nothing shows its HOA allows them. Get the CC&Rs before counting on short-term income.

Pass at asking: -$9,679/mo full cashflow at 20% down, 7.43% rate.

Works at $704,693 (64% under asking), or at 91% down.

Rent $7,140/mo from 13 leases of 4-bed houses within 2 mi ($5,229–$7,593).

Beds

4

Baths

2

Sqft

1,783

Year Built

1988

Days on Market

0

Property Type

Single Family

HOA/mo

$85

MLS ID

NDP2610183

This property is in Encinitas (92024). View neighborhood stats →

Virtual Tour

About This Property

Welcome to this charming 4-bedroom, 2-bathroom home nestled in the desirable Quail Gardens neighborhood of Encinitas! Situated on a spacious lot, this property offers an incredible opportunity to enjoy coastal living with plenty of room to make it your own. Lovingly maintained by its original owners, the home features fresh interior paint, new flooring, and new carpeting in two bedrooms. Additional highlights include a roof less than 10 years old, a newer furnace, whole-house fan, security alarm system, and a spacious attic room offering additional storage or flexible use. With its generous lot size, recent improvements, and sought-after Encinitas location, this home offers endless possibilities to create something truly special. Don't miss this opportunity to make it your own!

Mortgage Calculator

Est. Monthly Payment

$13,540

Principal & Interest$10,916
Property Tax$1,965
Insurance$573
HOA$85
%($393,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Capri Elementary · grades K-6 · Encinitas Union Elementary

  • Middle

    Diegueno Middle · grades 7-8 · San Dieguito Union High

  • High

    La Costa Canyon High · grades 9-12 · San Dieguito Union High

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

Investment Score

10C
Est. Monthly Rent
$7,140

13 leases of 4-bed houses within 2 mi · $5,229–$7,593

Blended 50/50 with the zip's market median ($7,919)

Monthly Cashflow

Rent − PITIA

-$6,399
Full Cashflow

Incl. vacancy, PM, maint, capex

-$9,679

What would make this work?

$9,679/mo short at 20% down; 91% down or +$12,570/mo rent closes it.

Break-even price

64% under asking

$704,693
Break-even rent

$12,570/mo above the estimate

$19,710/mo
Cashflow at 35% down
−$7,632/mo
Down payment to break even

$1,788,150 cash

91%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$10,916
Cap Rate
0.97%
Cash-on-Cash
-29.55%
DSCR

Need ≥ 1.25 for DSCR loan

0.53

NOI (Annual)
$19,132
Price-to-Rent

Lower = better for investors

22.9

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$9,679/mo